[SEG] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -16.47%
YoY- 40.92%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 278,293 217,615 168,007 126,407 86,263 74,230 75,118 24.37%
PBT 88,218 54,314 14,606 9,884 2,479 2,868 1,000 110.91%
Tax -16,002 -11,074 -4,367 -2,564 2,864 -1,010 -1,048 57.47%
NP 72,216 43,240 10,239 7,320 5,343 1,858 -48 -
-
NP to SH 72,314 43,059 10,023 7,266 5,156 2,073 236 159.53%
-
Tax Rate 18.14% 20.39% 29.90% 25.94% -115.53% 35.22% 104.80% -
Total Cost 206,077 174,375 157,768 119,087 80,920 72,372 75,166 18.29%
-
Net Worth 234,239 101,458 77,142 84,444 85,478 151,472 153,665 7.27%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 34,518 - 2,699 2,533 1,709 1,731 1,776 63.93%
Div Payout % 47.73% - 26.94% 34.87% 33.16% 83.54% 752.96% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 234,239 101,458 77,142 84,444 85,478 151,472 153,665 7.27%
NOSH 526,379 244,479 77,142 84,444 85,478 86,585 88,849 34.49%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 25.95% 19.87% 6.09% 5.79% 6.19% 2.50% -0.06% -
ROE 30.87% 42.44% 12.99% 8.60% 6.03% 1.37% 0.15% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 52.87 89.01 217.79 149.69 100.92 85.73 84.55 -7.52%
EPS 13.74 17.61 12.99 8.60 6.03 2.39 0.27 92.44%
DPS 6.56 0.00 3.50 3.00 2.00 2.00 2.00 21.88%
NAPS 0.445 0.415 1.00 1.00 1.00 1.7494 1.7295 -20.24%
Adjusted Per Share Value based on latest NOSH - 84,444
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 21.99 17.19 13.27 9.99 6.82 5.86 5.93 24.39%
EPS 5.71 3.40 0.79 0.57 0.41 0.16 0.02 156.49%
DPS 2.73 0.00 0.21 0.20 0.14 0.14 0.14 64.02%
NAPS 0.1851 0.0802 0.0609 0.0667 0.0675 0.1197 0.1214 7.27%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.80 1.11 0.24 0.17 0.17 0.18 0.20 -
P/RPS 3.40 1.25 0.11 0.11 0.17 0.21 0.24 55.52%
P/EPS 13.10 6.30 1.85 1.98 2.82 7.52 75.30 -25.27%
EY 7.63 15.87 54.14 50.61 35.48 13.30 1.33 33.77%
DY 3.64 0.00 14.58 17.65 11.76 11.11 10.00 -15.49%
P/NAPS 4.04 2.67 0.24 0.17 0.17 0.10 0.12 79.64%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 21/02/11 24/02/10 27/02/09 27/02/08 27/02/07 01/03/06 -
Price 1.90 1.57 0.40 0.19 0.17 0.20 0.20 -
P/RPS 3.59 1.76 0.18 0.13 0.17 0.23 0.24 56.93%
P/EPS 13.83 8.91 3.08 2.21 2.82 8.35 75.30 -24.59%
EY 7.23 11.22 32.48 45.29 35.48 11.97 1.33 32.58%
DY 3.45 0.00 8.75 15.79 11.76 10.00 10.00 -16.24%
P/NAPS 4.27 3.78 0.40 0.19 0.17 0.11 0.12 81.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment